T-O (am): 0.000 (08:59:00)
Last updated: 16:42
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 178.40 | 12.82 | 9.64 | 5.4% | 0.00 | 0.30 | 14.3% | 6.6% | 66.0% | 34.2% | ||||||||
| 28 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 208.12 | 14.65 | 28.33 | 13.6% | 4.00 | 5.09 | 9.3% | 32.3% | 83.9% | 205.4% | ||||||||
| 20 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 190.49 | 15.69 | 15.41 | 8.1% | 0.00 | 2.77 | 10.3% | 31.0% | 53.0% | 9.5% | ||||||||
| 26 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 172.74 | 9.86 | 10.07 | 5.8% | 0.00 | 0.56 | 3.3% | 29.3% | 40.3% | 100.4% | ||||||||
| 26 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 167.29 | 6.18 | 7.18 | 4.3% | 0.00 | 1.29 | 6.4% | 46.7% | 22.6% | 2.3% | ||||||||
| 29 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 157.29 | 14.27 | 9.28 | 5.9% | 3.50 | 1.67 | 8.2% | 50.0% | 34.1% | 8.3% | ||||||||
| 28 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 145.40 | 15.98 | 14.07 | 9.7% | 0.00 | 2.53 | 8.8% | 11.9% | 179.9% | 63.7% | ||||||||
| 28 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 133.60 | 6.93 | 5.03 | 3.8% | 0.00 | 0.90 | 17.2% | 6.3% | 31.6% | 56.4% | ||||||||
| 21 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 114.04 | 8.24 | 7.35 | 6.4% | 0.00 | 1.32 | 8.7% | 11.2% | 27.4% | 96.3% | ||||||||
| 29 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 104.88 | 12.52 | 10.12 | 9.7% | 2.00 | 1.82 | 19.3% | 30.4% | 17.7% | 393.5% | ||||||||
| 30 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 129.96 | 10.11 | 8.60 | 6.6% | 0.00 | 1.54 | 3.4% | 7.8% | 25.5% | 53.9% | ||||||||
| 21 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 125.64 | 12.04 | 11.54 | 9.2% | 0.00 | 2.07 | 2.2% | 16.3% | 208.2% | 86.6% | ||||||||
| 29 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 128.41 | 4.40 | 3.74 | 2.9% | 0.00 | 0.67 | 14.8% | 20.9% | 82.5% | 16.1% | ||||||||
| 30 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 150.66 | 7.41 | 2.05 | 1.4% | 1.50 | 0.37 | 6.8% | 60.5% | 63.3% | 97.9% | ||||||||
| 26 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 141.01 | 7.88 | 5.58 | 4.0% | 0.00 | 1.00 | 6.0% | 27.1% | 9.7% | 1.5% | ||||||||
| 24 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 150.08 | 10.53 | 6.18 | 4.1% | 0.00 | 1.11 | 41.3% | 35.4% | 38.5% | 20.4% | ||||||||
| 25 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 106.21 | 7.36 | 4.46 | 4.2% | 0.00 | 0.80 | 13.2% | 9.8% | 95.4% | 64.9% | ||||||||
| 25 Aug 21 | 30 Jun 2021 | Other | 30 Jun 2021 | 93.86 | 98.48 | 96.19 | 102.5% | 1.50 | 17.29 | 15.4% | 50.6% | 1648.0% | 238.1% | ||||||||
| 28 May 21 | 31 Mar 2021 | Other | 30 Jun 2021 | 110.94 | 8.64 | 5.50 | 5.0% | 0.00 | 0.99 | 0.1% | 1.4% | 29.1% | 11.6% | ||||||||
| 25 Feb 21 | 31 Dec 2020 | Other | 30 Jun 2021 | 110.86 | 11.63 | 7.76 | 7.0% | 0.00 | 1.40 | 14.7% | 0.2% | 38.9% | 71.8% | ||||||||
| 26 Nov 20 | 30 Sep 2020 | Other | 30 Jun 2021 | 96.68 | 14.84 | 12.71 | 13.1% | 0.00 | 2.28 | 55.2% | 11.9% | 55.3% | 1358.2% | ||||||||
| 27 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 62.31 | 28.03 | 28.45 | 45.7% | 0.00 | 5.11 | 43.0% | 38.4% | 476.9% | 396.1% | ||||||||
| 21 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 109.38 | 6.19 | 4.93 | 4.5% | 0.00 | 0.89 | 1.1% | 10.2% | 82.1% | 1164.4% | ||||||||
| 27 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 110.59 | 30.41 | 27.54 | 24.9% | 0.00 | 4.95 | 28.0% | 17.0% | 2826.4% | 233.9% | ||||||||
| 28 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 86.42 | -0.56 | -1.01 | -1.2% | 0.00 | -0.18 | 14.6% | 42.0% | 89.5% | 109.9% | ||||||||
| 29 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 101.22 | -10.27 | -9.61 | -9.5% | 0.00 | -1.73 | 2.0% | 9.5% | 2563.8% | 400.8% | ||||||||
| 30 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 99.23 | 2.59 | 0.39 | 0.4% | 0.00 | 0.07 | 25.5% | 26.9% | 101.9% | 95.3% | ||||||||
| 27 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 133.22 | -2.70 | -20.56 | -15.4% | 0.00 | -3.70 | 10.6% | 27.6% | 301.2% | 236.8% | ||||||||
| 30 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 148.97 | -9.07 | 10.22 | 6.9% | 0.00 | 1.84 | 33.2% | 7.9% | 219.8% | 470.5% | ||||||||
| 30 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 111.81 | 5.18 | 3.19 | 2.9% | 0.00 | 0.57 | 17.7% | 13.1% | 61.6% | 56.5% | ||||||||
| 30 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 135.81 | 8.74 | 8.32 | 6.1% | 0.00 | 1.50 | 26.2% | 8.6% | 44.6% | 3.8% | ||||||||
| 27 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 183.98 | 16.80 | 15.03 | 8.2% | 0.00 | 2.70 | 33.3% | 40.1% | 738.9% | 99.3% | ||||||||
| 30 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 138.05 | 3.48 | 1.79 | 1.3% | 0.00 | 0.32 | 7.3% | 22.1% | 75.6% | 62.1% | ||||||||
| 29 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 128.66 | 9.26 | 7.35 | 5.7% | 0.00 | 1.32 | 13.4% | 3.2% | 8.3% | 81.2% | ||||||||
| 22 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 148.59 | 10.49 | 8.02 | 5.4% | 0.00 | 1.44 | 13.2% | 17.2% | 6.4% | 29.1% | ||||||||
| 28 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 131.32 | 9.06 | 7.54 | 5.7% | 0.00 | 1.35 | 16.1% | 1.9% | 59.3% | 15.4% | ||||||||
| 29 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 113.07 | 8.66 | 4.73 | 4.2% | 0.00 | 0.85 | 9.3% | 3.0% | 16.6% | 174.8% | ||||||||
| 29 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 124.63 | 6.86 | 4.06 | 3.3% | 0.00 | 0.73 | 1.7% | 8.7% | 34.6% | 247.1% | ||||||||
| 30 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 126.75 | 7.64 | 6.21 | 4.9% | 0.00 | 1.12 | 1.6% | 20.2% | 4.9% | 40.4% | ||||||||
| 29 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 128.87 | 10.76 | 6.53 | 5.1% | 0.00 | 1.17 | 10.6% | 19.0% | 203.2% | 291.5% | ||||||||
| 27 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 116.50 | -2.67 | -6.33 | -5.4% | 0.00 | -1.14 | 1.6% | 32.0% | 129.4% | 366.8% | ||||||||
| 26 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 114.64 | -1.93 | -2.76 | -2.4% | 0.00 | -0.50 | 8.7% | 31.5% | 126.5% | 212.9% | ||||||||
| 29 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 105.48 | 10.80 | 10.42 | 9.9% | 0.00 | 1.87 | 33.7% | 41.0% | 405.5% | 1072.3% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 159.04 | -1.11 | -3.41 | -2.1% | 0.00 | -0.61 | 7.2% | 30.6% | 243.7% | 29.6% |
| EPS | 11.39 sen |
| Trailing PE (Sector Median: 15.3) | 8.3 |
| PEG | 8.3 |
| Altman Z | 2.3 |
| Beaver | 0.043 |
| Current Ratio | 4.98 |
| Debt-Equity (DE) Ratio | 0.28 |
| FCF Yield | 1.07 % |
| Revenue QoQ | -14.28 % |
| Revenue YoY | 6.64% |
| Profit QoQ | -65.98 % |
| Profit YoY | 34.22 % |
| Profit Margin (Sector Median: 4.3) | 8.46 % |
| ROE (ROIC: 9.52) | 9.53 % |
| Dividend Per Share (DPS) | 4.0 sen |
| Dividend Yield (DY) | 4.21 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.3) | |
| ROE (ROIC: 5.34) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.2 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 9.52 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 20.6 |
| Expected Revenue (M) | 144.16 |
| Expected Growth (%) | -2.0 |
No transaction in the last 2 months.
Market Cap: 529 M.
Market Cap Class: Middlers
Number of Shares: 557 M.
Adjusted Float: 49.1%.
Stock highly correlated with
KIMLUN (94%)
F4GBMS (92%)
ABLEGLOB (91%)
BURSA (91%)
JAG Capital Berhad (previously known as KUB Malaysia Berhad), an investment holding company, is engaged in the information and communication technology, energy, and food and beverages, as well as property, engineering, and construction businesses primarily in Malaysia. The company's Information and Communication Technology segment offers information technologies, telecommunication services, and their related infrastructures, and is also engaged in assembling and commissioning telecommunication equipment. Its Energy segment is engaged in bottling and trading liquefied petroleum gas. The company's Food and Beverages segment operates quick-service restaurants and hotels, and offers food and beverage catering services through retail outlets. This segment also provides oil palm plantation. Its Properties, Engineering, and Construction segment develops, constructs, and manages residential and commercial properties, including engineering and civil works in the power sector. The company's others segment is engaged in the trading of consumer products. In addition, it offers hospitality education and training services. The company is based in Petaling Jaya, Malaysia.
Sectors: Trading & Services, GLCs, Power Utilities, 5G, Industrial Services, Industrial Products & Services
Code: 6874
Website: http://www.kub.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 15-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| JAG Capital Holdings Sdn Bhd | 32.96% | 174.49 |
| Leasing Corporation Sdn Bhd | 17.97% | 95.13 |
| Lim Hock Fatt | 3.68% | 19.48 |
| Geo-Mobile Asia Sdn. Bhd | 2.24% | 11.86 |
| Erwin Selvarajah A/L Peter Selvarajah | 1.44% | 7.62 |
| Lim Gaik Bway @ Lim Chiew Ah | 0.94% | 4.98 |
| Camasia Ltd | 0.9% | 4.76 |
| Tan Kian Aik | 0.79% | 4.18 |
| Leong Kong Min | 0.76% | 4.02 |
| Lim Lian Seng | 0.75% | 3.97 |
| Wong Lee Peng | 0.66% | 3.49 |
| Grand Terrace Sdn Bhd | 0.64% | 3.39 |
| Rubber Thread Industries (M) Sdn Berhad | 0.61% | 3.23 |
| Khoo Bee Lian | 0.5% | 2.65 |
| Md Anwar Bin Mamood | 0.38% | 2.01 |
| Perbadanan Kemajuan Negeri Perak | 0.36% | 1.91 |
| Ong Beng Kee | 0.36% | 1.91 |
| Sukumaran S/O Ramasamy | 0.3% | 1.59 |
| Azri Bin Abdul Ghani | 0.27% | 1.43 |
| Goh Thong Beng | 0.23% | 1.22 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.22% | 1.16 |
| Yap Mei Lian | 0.21% | 1.11 |
| Olive Lim Swee Lian | 0.21% | 1.11 |
| UOB Kay Hian Pte Ltd | 0.2% | 1.06 |
| Chee Sok Mee | 0.19% | 1.01 |
| Goh Soon An | 0.19% | 1.01 |
| Ang Bon Huan | 0.18% | 0.95 |
| Lim Boon Liat | 0.18% | 0.95 |